FOR_SALERisky Deal11 days on market

198 Byron St

198 Byron St, East Boston, MA 02128, East Boston, MA 02128
$1,150,000
Zestimate®:$1,107,300

Listing Price

Property image 1
198 Byron St, East Boston, MA 02128
Loc: East Boston, MA
Days Listed
11
Tax Assessed
$1020k
Zestimate®
$1107k
Market Rate
Lot Size
3,700 sqft
Rent Estimate
$3,487/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Guild Elementary School

PK-6
0.7 mi away
2

East Boston High School

7-12
1 mi away
6

Patrick J Kennedy Elementary School

PK-6
0.8 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
1.36%
Total ROI
-11.6%
Cash Flow
$-4,663/mo
DSCR
0.22
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-02Listed for sale$1,150,000$482
2025-11-01Listing removed$1,150,000$482
2025-09-17Price change$1,150,000$482
2025-04-24Listed for sale$1,250,000$524
2016-07-18Sold$370,000$155
2016-07-05Pending sale$399,900$168
2016-06-20Listed for sale$399,900$168
2016-06-10Pending sale$399,900$168
2016-05-22Price change$399,900$168
2016-05-12Listed for sale$499,900$210
1994-01-07Sold$78,000$33

Tax History

YearProperty TaxTax Assessment
2025$11,810$1,019,900
2024$10,879$998,100
2023$10,113$941,600
2022$9,312$855,900
2021$5,118$479,700
2020$5,048$478,000
2019$4,496$426,600
2018$4,257$406,200
2017$840.4$323,900
2016$3,362$305,600
2015$2,979$246,000
2013$2,746$209,000
2012$2,805$215,100
2011$2,751$215,100
2010$2,690$226,400
2009$2,810$264,300
2008$3,280$299,000
2007$3,342$304,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,385
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,150,000Rent Basis: Observed Comp Model ($3,487/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $335/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.36%

NOI: $15,655/yr

Cash-on-Cash Yield
-21.2%

On $264,500 invested

DSCR Ratio
0.22x

Negative debt coverage

5-Yr Leveraged ROI
+-11.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.23% of basis)-$1,045/mo
Homeowner / Hazard Insurance-$335/mo
Vacancy Reserve (5% of rent)-$174/mo
Repairs & Maintenance (10% of rent)-$349/mo
Property Management (8% of rent)-$279/mo
Total Pure Operating Expenses-$2,182/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,487/mo
Less: Operating Expenses-$2,182/mo
Net Operating Income (NOI)+$1,305/mo
Less: Debt Service (30yr @ 6.75%)-$5,967/mo
Net Cash Flow
$-4,663/mo
$-55,950/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in East Boston.